[KAWAN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.34%
YoY- -12.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 106,509 101,751 104,027 97,744 96,585 94,844 92,188 10.11%
PBT 18,176 16,841 18,118 15,639 16,989 17,317 17,809 1.37%
Tax -3,765 -3,545 -3,910 -2,832 -3,490 -3,368 -3,651 2.07%
NP 14,411 13,296 14,208 12,807 13,499 13,949 14,158 1.18%
-
NP to SH 14,402 13,235 14,124 12,712 13,429 13,949 14,163 1.12%
-
Tax Rate 20.71% 21.05% 21.58% 18.11% 20.54% 19.45% 20.50% -
Total Cost 92,098 88,455 89,819 84,937 83,086 80,895 78,030 11.69%
-
Net Worth 112,886 108,160 107,899 103,233 98,399 97,263 93,652 13.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,886 108,160 107,899 103,233 98,399 97,263 93,652 13.27%
NOSH 120,092 118,857 119,887 120,039 120,000 120,078 120,067 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.53% 13.07% 13.66% 13.10% 13.98% 14.71% 15.36% -
ROE 12.76% 12.24% 13.09% 12.31% 13.65% 14.34% 15.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 88.69 85.61 86.77 81.43 80.49 78.99 76.78 10.10%
EPS 11.99 11.14 11.78 10.59 11.19 11.62 11.80 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.90 0.86 0.82 0.81 0.78 13.25%
Adjusted Per Share Value based on latest NOSH - 120,039
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.30 27.99 28.62 26.89 26.57 26.09 25.36 10.11%
EPS 3.96 3.64 3.89 3.50 3.69 3.84 3.90 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3106 0.2976 0.2968 0.284 0.2707 0.2676 0.2577 13.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.88 1.00 0.85 0.78 0.88 1.33 -
P/RPS 1.06 1.03 1.15 1.04 0.97 1.11 1.73 -27.88%
P/EPS 7.84 7.90 8.49 8.03 6.97 7.58 11.28 -21.55%
EY 12.76 12.65 11.78 12.46 14.35 13.20 8.87 27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.11 0.99 0.95 1.09 1.71 -30.09%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 28/02/11 -
Price 0.87 0.94 0.90 0.92 0.89 0.95 0.90 -
P/RPS 0.98 1.10 1.04 1.13 1.11 1.20 1.17 -11.15%
P/EPS 7.25 8.44 7.64 8.69 7.95 8.18 7.63 -3.35%
EY 13.78 11.85 13.09 11.51 12.57 12.23 13.11 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.00 1.07 1.09 1.17 1.15 -13.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment